Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.87% first-year return on $524k initial cash invested.
-25.87%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$7,413
Rent
-$11,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,413 income − $18,710 expenses = $11,297 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,413
Total Expenses
$18,710
Mortgage P&I
180%
$13,372
Property Taxes
34%
$2,537
Home Insurance
12%
$873
HOA
0%
$0
Property Management
10%
$741
CapEx
5%
$371
Vacancy
6%
$445
Maintenance
5%
$371
Other
0%
$0